| Revenue | DKK 502K | -93% |
| EBITDA | DKK 462K | -76% |
| Net profit | DKK 88K | -97% |
| Total assets | DKK 14,8M | -28% |
| Equity | DKK 14,3M | +1% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.626 | 7.154 | 9.069 | 10.556 | 10.589 | 10.249 | 11.070 | 11.567 | 13.612 | 15.579 | 8.247 | 7.562 | 502 |
| Staff expenses | -4.951 | -6.398 | -7.419 | -9.467 | -9.459 | -9.354 | -9.461 | -10.381 | -11.218 | -11.999 | -6.595 | -5.671 | -40 |
| EBITDA | 1.676 | 756 | 1.651 | 1.088 | 1.130 | 895 | 1.610 | 1.186 | 2.394 | 3.580 | 1.652 | 1.891 | 462 |
| Depreciation & amort. | -0 | 32 | 32 | 32 | 32 | -67 | -74 | -74 | -74 | -47 | -41 | -125 | -253 |
| EBIT | 1.676 | 724 | 1.618 | 1.056 | 1.098 | 828 | 1.536 | 1.112 | 2.321 | 3.534 | 1.611 | 1.766 | 209 |
| Net financials | -18 | -5 | 2 | -3 | -0 | -2 | -6 | -5 | 327 | 158 | -2.087 | 1.908 | -2 |
| Profit before tax | 1.658 | 719 | 1.620 | 1.053 | 1.098 | 827 | 1.530 | 1.107 | 2.648 | 3.692 | -476 | 3.674 | 207 |
| Tax | 415 | 182 | 399 | 249 | 242 | 184 | 337 | 244 | 583 | 800 | -97 | 808 | 119 |
| Net profit | 1.243 | 537 | 1.222 | 804 | 855 | 643 | 1.193 | 863 | 2.065 | 2.892 | -378 | 2.866 | 88 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.881 | 5.731 | 6.411 | 8.521 | 9.581 | 10.186 | 11.569 | 14.512 | 21.887 | 24.351 | 20.194 | 20.475 | 14.789 |
| Equity | 674 | 1.211 | 2.433 | 3.236 | 4.092 | 4.735 | 5.927 | 6.790 | 8.855 | 11.747 | 11.369 | 14.235 | 14.323 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 820 | 0 | 0 | 0 | 43 |
| Short-term debt | 3.207 | 4.520 | 3.978 | 5.285 | 5.489 | 5.451 | 5.642 | 7.722 | 12.211 | 12.604 | 8.825 | 6.240 | 422 |
| Total debt | 3.207 | 4.520 | 3.978 | 5.285 | 5.489 | 5.451 | 5.642 | 7.722 | 13.032 | 12.604 | 8.825 | 6.240 | 466 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Simon Lund | Board of Directors | 0 companies |
| Jesper Christensen | Chairman | 0 companies |
| Henrik Bergholdt | Chairman | 0 companies |
| Niels Bjerregaard | Chairman | 0 companies |
| Peter Volquards Ekstrøm | Board of Directors | 0 companies |
| Helle Lykke Kor | Board of Directors | 0 companies |
| Jette Sørensen | Board of Directors | 0 companies |
| Andreas Bjerregaard | Board of Directors | 0 companies |